| Revenue | DKK 7,7M | +29% |
| EBITDA | DKK 5,6M | +68% |
| Net profit | DKK 4,5M | +77% |
| Total assets | DKK 17,8M | +42% |
| Equity | DKK 12,8M | +54% |
| Employees | 8 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 3.693 | 3.103 | 1.591 | 5.971 | 7.684 |
| Staff expenses | -2.423 | -2.518 | -2.538 | -2.538 | -1.991 |
| EBITDA | 920 | 399 | -947 | 3.357 | 5.645 |
| Depreciation & amort. | -0 | -0 | -79 | -138 | -0 |
| EBIT | 920 | 399 | -1.027 | 3.219 | 5.645 |
| Net financials | -110 | -68 | -60 | -56 | 134 |
| Profit before tax | 810 | 331 | -1.086 | 3.163 | 5.780 |
| Tax | 199 | 237 | -275 | 623 | 1.272 |
| Net profit | 611 | 94 | -812 | 2.541 | 4.508 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 7.367 | 9.903 | 12.019 | 12.552 | 17.812 |
| Equity | 6.485 | 6.579 | 5.767 | 8.308 | 12.815 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.439 | 2.856 | 6.001 | 3.869 | 4.997 |
| Total debt | 4.439 | 3.324 | 6.252 | 3.869 | 4.997 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
BE Management | Management | 2000 – 2018 |
LN Management | Management | 2000 – 2000 |
LN Management | Management | 2000 – 2000 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2000 – 2018 | |
| Board of Directors | 2010 – 2018 | |
| Board of Directors | 2000 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Elgaard | Management | 0 companies |
| Lars Norgren Kopp | Management | 0 companies |
| Laurits Nielsen | Management | 0 companies |
| Dorthe Møller Elgaard | Board of Directors | 0 companies |
| Karl Erik Høj Andersen | Board of Directors | 0 companies |
| Kathrine Elgaard Kiærskou | Board of Directors | 0 companies |